Highlights

[UNISEM] QoQ Cumulative Quarter Result on 2016-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 03-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     53.41%    YoY -     16.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 725,991 360,248 1,322,780 960,648 638,698 317,808 1,260,425 -30.80%
  QoQ % 101.53% -72.77% 37.70% 50.41% 100.97% -74.79% -
  Horiz. % 57.60% 28.58% 104.95% 76.22% 50.67% 25.21% 100.00%
PBT 98,761 50,862 187,158 124,351 80,236 38,426 173,105 -31.23%
  QoQ % 94.17% -72.82% 50.51% 54.98% 108.81% -77.80% -
  Horiz. % 57.05% 29.38% 108.12% 71.84% 46.35% 22.20% 100.00%
Tax -10,871 -5,483 -23,815 -12,521 -7,215 -3,162 -15,857 -22.27%
  QoQ % -98.27% 76.98% -90.20% -73.54% -128.18% 80.06% -
  Horiz. % 68.56% 34.58% 150.19% 78.96% 45.50% 19.94% 100.00%
NP 87,890 45,379 163,343 111,830 73,021 35,264 157,248 -32.17%
  QoQ % 93.68% -72.22% 46.06% 53.15% 107.07% -77.57% -
  Horiz. % 55.89% 28.86% 103.88% 71.12% 46.44% 22.43% 100.00%
NP to SH 86,993 44,904 162,289 110,954 72,325 34,697 155,539 -32.14%
  QoQ % 93.73% -72.33% 46.27% 53.41% 108.45% -77.69% -
  Horiz. % 55.93% 28.87% 104.34% 71.34% 46.50% 22.31% 100.00%
Tax Rate 11.01 % 10.78 % 12.72 % 10.07 % 8.99 % 8.23 % 9.16 % 13.06%
  QoQ % 2.13% -15.25% 26.32% 12.01% 9.23% -10.15% -
  Horiz. % 120.20% 117.69% 138.86% 109.93% 98.14% 89.85% 100.00%
Total Cost 638,101 314,869 1,159,437 848,818 565,677 282,544 1,103,177 -30.60%
  QoQ % 102.66% -72.84% 36.59% 50.05% 100.21% -74.39% -
  Horiz. % 57.84% 28.54% 105.10% 76.94% 51.28% 25.61% 100.00%
Net Worth 1,456,214 1,454,453 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 5.09%
  QoQ % 0.12% 2.89% 4.12% 2.23% 0.85% -2.59% -
  Horiz. % 107.72% 107.59% 104.57% 100.43% 98.24% 97.41% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 25,684 - 80,721 51,368 25,684 - 73,383 -50.37%
  QoQ % 0.00% 0.00% 57.14% 100.00% 0.00% 0.00% -
  Horiz. % 35.00% 0.00% 110.00% 70.00% 35.00% 0.00% 100.00%
Div Payout % 29.52 % - % 49.74 % 46.30 % 35.51 % - % 47.18 % -26.87%
  QoQ % 0.00% 0.00% 7.43% 30.39% 0.00% 0.00% -
  Horiz. % 62.57% 0.00% 105.43% 98.13% 75.26% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,456,214 1,454,453 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 5.09%
  QoQ % 0.12% 2.89% 4.12% 2.23% 0.85% -2.59% -
  Horiz. % 107.72% 107.59% 104.57% 100.43% 98.24% 97.41% 100.00%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 733,831 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.11 % 12.60 % 12.35 % 11.64 % 11.43 % 11.10 % 12.48 % -1.99%
  QoQ % -3.89% 2.02% 6.10% 1.84% 2.97% -11.06% -
  Horiz. % 97.04% 100.96% 98.96% 93.27% 91.59% 88.94% 100.00%
ROE 5.97 % 3.09 % 11.48 % 8.17 % 5.45 % 2.63 % 11.51 % -35.47%
  QoQ % 93.20% -73.08% 40.51% 49.91% 107.22% -77.15% -
  Horiz. % 51.87% 26.85% 99.74% 70.98% 47.35% 22.85% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 98.93 49.09 180.26 130.91 87.04 43.31 171.76 -30.80%
  QoQ % 101.53% -72.77% 37.70% 50.40% 100.97% -74.78% -
  Horiz. % 57.60% 28.58% 104.95% 76.22% 50.68% 25.22% 100.00%
EPS 11.85 6.12 22.12 15.12 9.86 4.73 22.04 -33.90%
  QoQ % 93.63% -72.33% 46.30% 53.35% 108.46% -78.54% -
  Horiz. % 53.77% 27.77% 100.36% 68.60% 44.74% 21.46% 100.00%
DPS 3.50 0.00 11.00 7.00 3.50 0.00 10.00 -50.37%
  QoQ % 0.00% 0.00% 57.14% 100.00% 0.00% 0.00% -
  Horiz. % 35.00% 0.00% 110.00% 70.00% 35.00% 0.00% 100.00%
NAPS 1.9844 1.9820 1.9264 1.8501 1.8098 1.7945 1.8422 5.09%
  QoQ % 0.12% 2.89% 4.12% 2.23% 0.85% -2.59% -
  Horiz. % 107.72% 107.59% 104.57% 100.43% 98.24% 97.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 98.93 49.09 180.26 130.91 87.04 43.31 171.76 -30.80%
  QoQ % 101.53% -72.77% 37.70% 50.40% 100.97% -74.78% -
  Horiz. % 57.60% 28.58% 104.95% 76.22% 50.68% 25.22% 100.00%
EPS 11.85 6.12 22.12 15.12 9.86 4.73 22.04 -33.90%
  QoQ % 93.63% -72.33% 46.30% 53.35% 108.46% -78.54% -
  Horiz. % 53.77% 27.77% 100.36% 68.60% 44.74% 21.46% 100.00%
DPS 3.50 0.00 11.00 7.00 3.50 0.00 10.00 -50.37%
  QoQ % 0.00% 0.00% 57.14% 100.00% 0.00% 0.00% -
  Horiz. % 35.00% 0.00% 110.00% 70.00% 35.00% 0.00% 100.00%
NAPS 1.9844 1.9820 1.9264 1.8501 1.8098 1.7945 1.8422 5.09%
  QoQ % 0.12% 2.89% 4.12% 2.23% 0.85% -2.59% -
  Horiz. % 107.72% 107.59% 104.57% 100.43% 98.24% 97.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.5800 3.1400 2.3600 2.5200 2.4000 2.2200 2.3800 -
P/RPS 3.62 6.40 1.31 1.93 2.76 5.13 1.39 89.40%
  QoQ % -43.44% 388.55% -32.12% -30.07% -46.20% 269.06% -
  Horiz. % 260.43% 460.43% 94.24% 138.85% 198.56% 369.06% 100.00%
P/EPS 30.20 51.31 10.67 16.67 24.35 46.95 11.23 93.50%
  QoQ % -41.14% 380.88% -35.99% -31.54% -48.14% 318.08% -
  Horiz. % 268.92% 456.90% 95.01% 148.44% 216.83% 418.08% 100.00%
EY 3.31 1.95 9.37 6.00 4.11 2.13 8.91 -48.35%
  QoQ % 69.74% -79.19% 56.17% 45.99% 92.96% -76.09% -
  Horiz. % 37.15% 21.89% 105.16% 67.34% 46.13% 23.91% 100.00%
DY 0.98 0.00 4.66 2.78 1.46 0.00 4.20 -62.13%
  QoQ % 0.00% 0.00% 67.63% 90.41% 0.00% 0.00% -
  Horiz. % 23.33% 0.00% 110.95% 66.19% 34.76% 0.00% 100.00%
P/NAPS 1.80 1.58 1.23 1.36 1.33 1.24 1.29 24.89%
  QoQ % 13.92% 28.46% -9.56% 2.26% 7.26% -3.88% -
  Horiz. % 139.53% 122.48% 95.35% 105.43% 103.10% 96.12% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 08/08/17 25/04/17 23/02/17 03/11/16 05/08/16 26/04/16 23/02/16 -
Price 4.0700 3.2600 2.7400 2.4500 2.5500 2.1800 2.2400 -
P/RPS 4.11 6.64 1.52 1.87 2.93 5.03 1.30 115.56%
  QoQ % -38.10% 336.84% -18.72% -36.18% -41.75% 286.92% -
  Horiz. % 316.15% 510.77% 116.92% 143.85% 225.38% 386.92% 100.00%
P/EPS 34.33 53.28 12.39 16.20 25.87 46.11 10.57 119.47%
  QoQ % -35.57% 330.02% -23.52% -37.38% -43.90% 336.23% -
  Horiz. % 324.79% 504.07% 117.22% 153.26% 244.75% 436.23% 100.00%
EY 2.91 1.88 8.07 6.17 3.87 2.17 9.46 -54.46%
  QoQ % 54.79% -76.70% 30.79% 59.43% 78.34% -77.06% -
  Horiz. % 30.76% 19.87% 85.31% 65.22% 40.91% 22.94% 100.00%
DY 0.86 0.00 4.01 2.86 1.37 0.00 4.46 -66.66%
  QoQ % 0.00% 0.00% 40.21% 108.76% 0.00% 0.00% -
  Horiz. % 19.28% 0.00% 89.91% 64.13% 30.72% 0.00% 100.00%
P/NAPS 2.05 1.64 1.42 1.32 1.41 1.21 1.22 41.38%
  QoQ % 25.00% 15.49% 7.58% -6.38% 16.53% -0.82% -
  Horiz. % 168.03% 134.43% 116.39% 108.20% 115.57% 99.18% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers